Recent sale
24 ATHLONE STREET
£395k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Skip to property detailsMonthly AVM sale-value estimate Monthly -6 live signals 25% deposit · IO BTL · Interest Only
4 matches ![Comparable: 24 ATHLONE STREET]()
![Comparable: 29 ATHLONE STREET]()
![Comparable: 24 ATHLONE STREET]()
![Comparable: 24 ATHLONE STREET]()
3 signals 0 levers
Flat 23, 24 Athlone Street, London, NW5 4LJ
UPRN:5149528Purpose Built Flat1 bedsBuilt 2007-2011
LeaseholdCouncil Tax: Band CEPC: B (82)AI-Powered Intelligence
Data freshness:Listing· freshListing: fresh, refreshed 5d ago (2026-09-16T04:00:02.584543+00:00)Price Paid· 2mo agoPrice Paid: ageing, refreshed 2mo ago (2026-08-01T00:05:07.844309+00:00)Planning· 2mo agoPlanning: ageing, refreshed 2mo ago (2026-07-10T08:33:29.298333+00:00)EPC· 4mo agoEPC: stale, refreshed 4mo ago (2026-05-20T10:58:39.129138+00:00)Risk· 3mo agoRisk: ageing, refreshed 3mo ago (2026-07-04T06:46:22.443816+00:00)Crime· freshCrime: fresh, refreshed 2d ago (2026-09-20T01:24:22.764986+00:00)Connectivity· 3mo agoConnectivity: ageing, refreshed 3mo ago (2026-07-04T20:23:28.637306+00:00)Schools· 2mo agoSchools: ageing, refreshed 2mo ago (2026-08-06T07:49:20.947654+00:00)Amenities· 3mo agoAmenities: ageing, refreshed 3mo ago (2026-07-05T20:05:00.707256+00:00)Area· Census 2021Area: static reference data (Census 2021); authoritative and does not refreshCouncil Tax· 4mo agoCouncil Tax: stale, refreshed 4mo ago (2026-05-20T09:33:12.870431+00:00)
AI ValuationFairly ValuedUpdated today
£427,000
Estimated value
Range: £406k - £448k|Last sold: -- (-)
Estimate of £427k for purpose built flats in London. 156 transactions in the last 12 months; median £605k.
AI Confidence
-
High confidence
Value History
Current estimate
£427k
£406k - £448k - High confidence
Annualised (CAGR)
+4.79%
Over the full window
Peak estimate
£427k
Jul 2026
From peak
+0.00%
Drawdown from peak
AVM estimate (model)Repeat-sales index - NW5 district (quarterly)index YoY -1.03%
Growth by window
3m
+86.46%
6m
+15.41%
12m
+9.49%
24m
+26.71%
60m
+28.61%
Rental Market
Estimated rent (pcm)
£1,950
/ month
Gross yield
6.45%
Net yield
6.96%
Vacancy trend
12-month change
Tenant profile
Market Metrics
Avg Area Price
£605k
1-bed Purpose Built Flat
12m Price Growth
-
vs UK avg
Days on Market
82d
Area avg
Investment Analysis
Buy-to-let cashflow + capital returns
Purchase
- Asking Price£427,000
- SDLT standard£11,350
- SDLT BTL surcharge (5%)£21,350
- Legal + Survey£15,000
- Refurb (light)£29,890
- Total All-In Cost£504,590
Funding
- Deposit (25%)£106,750
- Mortgage (75% LTV)£320,250
- Interest Rate5.25%
- Mortgage TypeInterest Only
- Cash Required£184,340
Monthly Returns
- Monthly Rent (est)£1,950
- Mortgage Payment (IO)-£1,401
- Management (10%)-£195
- Insurance-£118
- Maintenance-£178
- Monthly Cashflow+£58
Capital Returns
- 5yr Property Value£396,927
- 5yr Capital Gain (-1.45% pa)+£-30,073
- 5yr Cumulative Rent (net)+£87,540
- Less mortgage interest-£84,060
- 5yr Total Return-£26,593
5-Year Projection
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £420,809 | £100,559 | +£696 | -£5,495 | -3.0% |
| Year 2 | £414,707 | £94,457 | +£1,392 | -£10,901 | -5.9% |
| Year 3 | £408,694 | £88,444 | +£2,088 | -£16,218 | -8.8% |
| Year 4 | £402,767 | £82,517 | +£2,784 | -£21,449 | -11.6% |
| Year 5 | £396,927 | £76,677 | +£3,480 | -£26,593 | -14.4% |
Assumes -1.45% pa capital growth (API forecast), 3.0% rental growth, 5.25% IO mortgage held for 5 years, light refurb completed year 0. ROI is on total cash invested (£184,340).
Price Forecast
No forecast available.
Demand & Supply
DemandSupply
Comparable Sales
Recent sale
29 ATHLONE STREET
£335k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Recent sale
24 ATHLONE STREET
£565k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Recent sale
24 ATHLONE STREET
£134k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Area Economic Intelligence
Signal
£48,822
Median Income
Signal
1,971
Population
Signal
11.7 / 100
Deprivation